| Revenue | DKK 767K | +16% |
| EBITDA | DKK 767K | +17% |
| Net profit | DKK 42,7M | +2711% |
| Total assets | DKK 39,4M | -27% |
| Equity | DKK 5,6M | -85% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.131 | 2.539 | 2.275 | 2.734 | 3.169 | 4.272 | 7.451 | 3.251 | 2.684 | 5.661 | 1.118 | 1.080 | 662 | 767 |
| Staff expenses | -663 | -660 | -360 | -360 | -437 | -906 | -2.463 | -1.559 | -1.034 | -507 | -554 | -651 | -9 | -0 |
| EBITDA | 1.468 | 1.880 | 1.915 | 2.374 | 2.732 | 3.366 | 1.807 | 251 | 402 | 4.078 | 565 | -667 | 654 | 767 |
| Depreciation & amort. | -138 | -156 | -182 | -232 | -276 | -288 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.330 | 1.724 | 1.734 | 2.142 | 2.456 | 3.079 | 1.807 | 251 | 402 | 4.078 | 565 | -667 | 654 | 767 |
| Net financials | 3.418 | 2.176 | -3.105 | 239 | 2.907 | 1.812 | 37 | 11.897 | 4.143 | -49 | 95 | 2.533 | 1.027 | 42.169 |
| Profit before tax | 4.748 | 3.900 | -1.372 | 2.381 | 5.363 | 4.890 | 1.795 | 12.100 | 4.500 | 3.988 | 660 | 1.866 | 1.681 | 42.936 |
| Tax | 326 | 423 | 376 | 698 | 544 | 696 | 424 | 219 | 266 | 591 | 178 | -128 | 162 | 224 |
| Net profit | 4.421 | 3.477 | -1.748 | 1.682 | 4.819 | 4.194 | 1.371 | 11.881 | 4.234 | 3.398 | 482 | 1.994 | 1.520 | 42.713 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.568 | 44.773 | 40.767 | 28.835 | 31.780 | 31.255 | 36.611 | 45.636 | 58.217 | 52.347 | 53.630 | 50.436 | 54.277 | 39.427 |
| Equity | 23.470 | 26.647 | 24.599 | 13.246 | 17.765 | 21.559 | 24.872 | 36.253 | 37.987 | 38.885 | 36.867 | 36.360 | 37.880 | 5.592 |
| Long-term debt | 4.348 | 5.297 | 3.217 | 3.040 | 2.916 | 2.794 | 2.676 | 2.506 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.749 | 12.829 | 12.951 | 12.549 | 11.100 | 6.902 | 9.063 | 6.877 | 20.229 | 13.462 | 16.763 | 14.075 | 16.397 | 33.834 |
| Total debt | 14.098 | 18.126 | 16.168 | 15.589 | 14.015 | 9.697 | 11.739 | 9.382 | 20.229 | 13.462 | 16.763 | 14.075 | 16.397 | 33.834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
JV Audit | Audit | 1991 | — | — |
CK Management | Management | 2025 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1991 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BIBAWO FC Holding ApS | Company | 50.0% | 50.0% | 2017 |
Dorthe Kjerulf Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| John Voigt | Audit | 0 companies |
| Christian Kjerulf-Jensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ole Kjerulf-Jensen | Chairman | 0 companies |
| Bent Sørensen Kjærsgaard | Board of Directors | 0 companies |
| Dorthe Kjerulf | Chairman | 0 companies |
| Niels Ulrik Heine | Chairman | 0 companies |